[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 7.45%
YoY- -107.76%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 30,414 25,520 40,157 45,856 56,530 60,004 197,056 -71.06%
PBT -10,000 -7,144 -7,473 -3,617 -3,240 -4,768 -36,932 -57.98%
Tax 0 0 -1,209 -1,593 -2,390 0 -1,076 -
NP -10,000 -7,144 -8,682 -5,210 -5,630 -4,768 -38,008 -58.77%
-
NP to SH -10,000 -7,144 -8,682 -5,210 -5,630 -4,768 -38,008 -58.77%
-
Tax Rate - - - - - - - -
Total Cost 40,414 32,664 48,839 51,066 62,160 64,772 235,064 -68.91%
-
Net Worth 41,662 44,949 46,634 51,446 52,536 54,047 55,333 -17.16%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,662 44,949 46,634 51,446 52,536 54,047 55,333 -17.16%
NOSH 60,024 59,932 59,979 60,030 60,021 59,899 60,001 0.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -32.88% -27.99% -21.62% -11.36% -9.96% -7.95% -19.29% -
ROE -24.00% -15.89% -18.62% -10.13% -10.72% -8.82% -68.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.67 42.58 66.95 76.39 94.18 100.17 328.42 -71.07%
EPS -16.66 -11.92 -14.47 -8.68 -9.38 -7.96 -63.35 -58.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6941 0.75 0.7775 0.857 0.8753 0.9023 0.9222 -17.18%
Adjusted Per Share Value based on latest NOSH - 60,054
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.69 42.53 66.93 76.43 94.22 100.01 328.43 -71.06%
EPS -16.67 -11.91 -14.47 -8.68 -9.38 -7.95 -63.35 -58.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6944 0.7492 0.7772 0.8574 0.8756 0.9008 0.9222 -17.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.34 0.35 0.31 0.51 0.65 0.83 0.94 -
P/RPS 0.67 0.82 0.46 0.67 0.69 0.83 0.29 74.32%
P/EPS -2.04 -2.94 -2.14 -5.88 -6.93 -10.43 -1.48 23.73%
EY -49.00 -34.06 -46.69 -17.02 -14.43 -9.59 -67.39 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.40 0.60 0.74 0.92 1.02 -38.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 27/08/04 28/05/04 20/02/04 21/11/03 29/08/03 -
Price 0.30 0.34 0.28 0.31 0.69 0.66 1.03 -
P/RPS 0.59 0.80 0.42 0.41 0.73 0.66 0.31 53.27%
P/EPS -1.80 -2.85 -1.93 -3.57 -7.36 -8.29 -1.63 6.80%
EY -55.53 -35.06 -51.70 -28.00 -13.59 -12.06 -61.50 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.36 0.36 0.79 0.73 1.12 -47.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment